US · TBN
Tamboran Resources Corp
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Sydney, DE
- Website
- tamboran.com
Price · as of 2025-06-30
$35.89
Market cap 717.67M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $18.52 | ||||
| 2025 | $21.73 |
AI valuation
Our deep-learning model estimates Tamboran Resources Corp's (TBN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $35.89
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TBN | Tamboran Resources Corp | $35.89 | 717.67M | — | — | — | — | -8.04 | 1.11 | — | -7.94 | 0.00 | 1.11 | 0.00% | — | — | -14.40% | -15.88% | -9.84% | 0.09 | — | 1.55 | 1.34 | 0.34 | 1446507241.00% | — | 8611.00% | -43.87% | -0.81 | -56.98% | 0.00% | 0.00% | 0.00% | -7.85 | -2.19 | — | 2.59 |
| AREC | American Resources Corpor… | $3.00 | 304.18M | +960% | -93% | — | +1,369% | -1.07 | -0.53 | 112.04 | -9.69 | -0.43 | -0.53 | -568.65% | -8634.17% | -10465.91% | 64.90% | -47.31% | -29.80% | -2.74 | -4.13 | 0.13 | 0.03 | -8.12 | 24667.00% | -9710.00% | -183.00% | -54.23% | -0.26 | -33.29% | 3.17% | -3.40% | 3.17% | -7.93 | -11.26 | 684.33 | -2.69 |
| EGY | VAALCO Energy, Inc. | $5.15 | 536.93M | +386% | -30% | -26% | +42% | 6.40 | 0.75 | 0.78 | 1.36 | — | 0.75 | 36.00% | 28.50% | 12.06% | 11.93% | 11.83% | 6.58% | 0.20 | 36.57 | 1.31 | 1.17 | 0.05 | -55.00% | 526.00% | -9152.00% | 2.86% | 0.63 | 2.22% | 7.00% | 44.80% | 8.82% | 2.86 | 36.37 | 0.81 | 1.85 |
| FTK | Flotek Industries, Inc. | $15.35 | 461.39M | +396% | +640% | -63% | -83% | 21.04 | 1.94 | 1.18 | 17.46 | — | 1.94 | 21.06% | 6.52% | 5.61% | 9.73% | 9.72% | 6.40% | 0.11 | 11.14 | 1.92 | 1.59 | 0.64 | -44000.00% | -55.00% | -11148.00% | 0.64% | 0.07 | 1.20% | 0.00% | 0.00% | 1.62% | 18.81 | 161.41 | 1.23 | 1.39 |
| GFR | Greenfire Resources Ltd. | $5.94 | 417.31M | +159% | -1% | +141% | +400% | 4.28 | 0.63 | 0.66 | 3.70 | — | 0.63 | 32.64% | 28.74% | 15.35% | 16.01% | 21.98% | 9.99% | 0.41 | 4.68 | 0.43 | 0.34 | 1.27 | -16827.00% | 1701.00% | 757.00% | 10.99% | 0.43 | 5.53% | 0.00% | 0.00% | 1.87% | 3.48 | 13.84 | 1.00 | 2.48 |
| NOA | North American Constructi… | $16.68 | 484.96M | +72% | +451% | -35% | +83% | 15.84 | 1.80 | 0.60 | 5.11 | — | 1.84 | 18.02% | 13.15% | 3.78% | 11.83% | 10.62% | 2.72% | 2.12 | 2.72 | 1.05 | 0.79 | 2.64 | -2042.00% | 2179.00% | -19976.00% | -9.56% | 0.69 | -6.29% | 1.52% | 24.10% | 2.50% | 9.43 | -21.66 | 1.24 | 1.45 |
| PUMP | ProPetro Holding Corp. | $12.13 | 1.48B | +131% | -58% | -34% | — | 1586.55 | 1.58 | 1.03 | 7.67 | — | 1.69 | 9.93% | 1.46% | 0.06% | 0.10% | 0.77% | 0.07% | 0.30 | 2.25 | 1.29 | 1.15 | 0.82 | -10060.00% | -1213.00% | -6207.00% | 3.25% | 0.90 | 4.42% | 0.00% | 0.00% | 0.00% | 79.06 | 34.48 | 1.15 | 2.73 |
| SD | SandRidge Energy, Inc. | $17.53 | 644.64M | +32% | -36% | — | — | 6.29 | 0.86 | 3.16 | 4.06 | 206.38 | 0.86 | 36.73% | 26.52% | 50.27% | 13.57% | 11.49% | 10.90% | 0.00 | 253.63 | 2.11 | 2.01 | -1.34 | 305.00% | -1571.00% | -3902.00% | 11.99% | 1.22 | 16.44% | 18.25% | 114.80% | 18.31% | 8.97 | 6.27 | 2.38 | 1.21 |
| VTLE | Vital Energy, Inc. | $17.92 | 693.32M | +314% | -49% | +179% | — | -4.43 | 0.28 | 0.39 | 4.67 | — | 0.28 | 31.41% | -1.16% | -8.89% | -6.33% | -0.36% | -3.15% | 0.95 | -0.13 | 0.78 | 0.57 | 3.58 | -11417.00% | 2615.00% | 1054.00% | -96.01% | 1.66 | -15.17% | 0.00% | 0.00% | 0.46% | -145.57 | -4.45 | 1.68 | 0.17 |
| WTI | W&T Offshore, Inc. | $2.65 | 394.26M | +929% | -78% | — | — | -2.42 | -4.01 | 0.40 | 4.18 | — | -4.01 | 67.41% | -8.03% | -16.59% | 815.01% | -15.33% | -7.88% | -7.51 | -1.04 | 0.89 | 0.81 | 2.41 | -63636.00% | -139.00% | -27119.00% | -27.78% | 0.24 | -23.75% | 2.80% | -6.80% | 2.80% | -11.77 | -8.47 | 0.95 | -0.36 |
About Tamboran Resources Corp
Tamboran Resources Corporation, a natural gas company, focuses on developing unconventional gas resources in the northern territory of Australia. Its assets include a 25% non-operated working interest in EP 161; a 38.75% working interest in EPs 76, 98, and 117; and a 100% working interest in EPs 136 and 143, as well as EP (A) 197, located in the Betaloo Basin. Tamboran Resources Corporation was founded in 2009 and is headquartered in Sydney, Australia.
- CEO
- Todd C. Abbott
- Employees
- 39
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $35.89) − 1 = — (DCF, example).